U.S. SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                   Form 10-QSB
(Mark one)
X Quarterly report under Section 13 or 15(d) of the Securities Exchange Act of
1934 For the quarterly period ended December 31, 2001.

____ Transition report under Section 13 or 15 (d) of the Exchange Act For the
transition period from to ___________


Commission file number 1-16165


                           AQUACELL TECHNOLOGIES, INC.
       (Exact Name of Small Business Issuers as Specified in its Charter)

                               Delaware 33-0750453
          (State of Incorporation) (IRS employer identification number)

                             10410 Trademark Street
                           Rancho Cucamonga, CA 91730
                    (Address of Principal Executive Offices)

                                 (909) 987-0456
                (Issuer's Telephone Number, Including Area Code)



     Check whether the issuer: (1) filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such
shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days.

         Yes      X                 No
             -----------                    --------------

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                   PROCEEDING DURING THE PRECEDING FIVE YEARS

     Check whether the registrant filed all documents and reports required to be
filed by Section 12, 13 or 15 (d) of the Exchange Act after the distribution of
Securities under a plan confirmed by a court.

Yes ____                                               No____

     APPLICABLE ONLY TO CORPORATE ISSUERS

     State the number of shares outstanding of each of the issuer's classes of
common equity, as of the latest practicable date:

Common Stock, $.001 par value                       8,205,057 shares outstanding
                                                       as of January 31, 2002



           Transitional Small Business Disclosure Format (check one):
                                    Yes No X
                            --- --------------------



                           AQUACELL TECHNOLOGIES, INC.

                                   FORM 1O-QSB

                     FOR THE QUARTER ENDED December 31, 2001

                                TABLE OF CONTENTS



                          PART 1- FINANCIAL INFORMATION


                                                                            PAGE
Item 1    Financial Statements:
          Condensed Consolidated Balance Sheet as of December 31, 2001........ 1

          Condensed Consolidated Statements of Operations for the three and
          six month periods ended December 31, 2001 and 2000.................. 2

          Condensed Consolidated Statements of Cash Flow for the six month
          periods ended December 31, 2001 and 2000............................ 3

          Notes to Condensed Consolidated Financial Statements ............... 4

Item 2    Managements Discussion and Analysis: ............................... 8
                      Forward-Looking Statements
                      Overview
                      Results of Operations
                      Liquidity and Capital Resources



                           PART II- OTHER INFORMATION

Item 4    Submission of Matters to a Vote of Security Holders ............... 11

Item 6    Exhibits and reports on Form 8-K .................................. 11

Signature.................................................................... 11

<PAGE>




                  AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEET
                                December 31, 2001
                                   (Unaudited)

<TABLE>
<CAPTION>

ASSETS


<S>                                                                                <C>
Current assets:
               Cash                                                                $      7,000
               Notes receivable, including accrued interest of $28,000                1,329,000
               Accounts receivable                                                       62,000
               Inventories                                                               90,000
               Prepaid expenses and other current assets                                293,000
                                                                                   ------------
                             Total current assets                                     1,781,000

Property and equipment, net                                                              67,000
Other assets:
               Investment in Corbett Water Technologies, Inc.                           274,000
               Patents, net                                                             132,000
               Security deposits                                                         12,000
                                                                                   ------------
                                                                                   $  2,266,000
                                                                                   ============


LIABILITIES
Current liabilities:
               Accounts payable                                                    $    322,000
               Accrued expenses                                                         175,000
                                                                                   ------------
                             Total current liabilities                                  497,000
                                                                                   ------------


Commitments and contingencies

STOCKHOLDERS' EQUITY:
Preferred stock, par value $.00l; 10,000,000 shares authorized; no shares issued
Common stock, par value $.001; 40,000,000 shares authorized; 8,205,057 shares
               issued and outstanding                                                     8,000
Additional paid-in capital                                                           11,465,000
Accumulated deficit                                                                  (9,330,000)
                                                                                   ------------
                                                                                      2,143,000
Unamortized deferred compensation                                                      (374,000)
                                                                                   ------------
                                                                                      1,769,000
                                                                                   ------------
                                                                                   ------------
                                                                                   $  2,266,000
                                                                                   ============
</TABLE>



            See notes to condensed consolidated financial statements
                                        1

<PAGE>
                  AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)


<TABLE>
<CAPTION>
                                                                   Three Months Ended           Six Months Ended
                                                                       December 31,                December 31,
                                                                       ------------                ------------
                                                                   2001           2000          2001           2000
                                                                   ----           ----          ----           ----
<S>                                                           <C>            <C>            <C>            <C>
Revenue:
        Net sales                                             $    84,000    $    58,000    $   152,000    $   106,000
        Rental income                                               2,000           --            4,000           --
                                                                -----------    -----------    -----------    -----------
                                                                   86,000         58,000        156,000        106,000
Cost of sales                                                      35,000         25,000         63,000         44,000
                                                                -----------    -----------    -----------    -----------
Gross profit                                                       51,000         33,000         93,000         62,000
                                                                -----------    -----------    -----------    -----------

Selling, general and administrative expenses:
        Salaries and wages                                        234,000        107,000        467,000        214,000
        Legal, accounting and other
               professional expenses                              104,000         20,000        267,000         79,000
        Stock based compensation                                  260,000           --          450,000           --
        Other                                                     273,000        109,000        517,000        256,000
                                                                -----------    -----------    -----------    -----------
                                                                  871,000        236,000      1,701,000        549,000
                                                                -----------    -----------    -----------    -----------

Loss from operations before other
        (expense) income and extraordinary item                  (820,000)      (203,000)    (1,608,000)      (487,000)
                                                                -----------    -----------    -----------    -----------

Other (expense) income:
      Impairment loss on investment in Corbett
               Water Technologies, Inc.                        (1,226,000)          --       (1,226,000)          --
        Amortization of debt discount                                --         (335,000)          --         (694,000)
        Interest expense                                             --         ( 49,000)          --         (103,000)
        Interest income                                            35,000           --           75,000           --
        Other income                                              100,000           --          100,000           --
                                                                -----------    -----------    -----------    -----------
                                                               (1,091,000)      (384,000)    (1,051,000)      (797,000)
                                                                -----------    -----------    -----------    -----------

Loss before extraordinary item                                 (1,911,000)      (589,000)    (2,659,000)    (1,284,000)
Accretion of redemption amount of
        redeemable common stock                                      --            2,000           --            4,000
                                                                -----------    -----------    -----------    -----------
Loss attributable to common stockholders before
       extraordinary item                                      (1,911,000)      (589,000)    (2,659,000)    (1,288,000)
Extraordinary item - Loss on extinguishment of
       debt                                                          --          159,000           --          159,000
                                                                -----------    -----------    -----------    -----------


Net loss attributable to common stockholders                  $(1,911,000)   $  (748,000)   $(2,659,000)   $(1,447,000)
                                                               ===========    ===========    ===========    ===========

Net loss per common share - basic and diluted:
       Loss attributable to common stockholders
            before extraordinary item                         $     (0.23)   $     (0.11)   $     (0.33)   $     (0.24)
       Extraordinary item - Loss on extinguishment
            of debt                                                  --            (0.03)          --            (0.03)
                                                                -----------    -----------    -----------    -----------

Net loss available to common stockholders                     $     (0.23)   $     (0.14)   $     (0.33)   $     (0.27)
                                                                ===========    ===========    ===========    ===========

Weighted average shares outstanding -
       basic and diluted                                        8,160,000      5,406,000      7,947,000      5,272,000
                                                                ===========    ===========    ===========    ===========

</TABLE>

            See notes to condensed consolidated financial statements
                                        2
<PAGE>

                  AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
<TABLE>
<CAPTION>


                                                                                    Six Months Ended
                                                                                      December 31,
                                                                                      ------------
                                                                                    2001           2000
                                                                                    ----           ----
<S>                                                                             <C>            <C>
Cash flows from operating activities:
Net loss                                                                        $(2,659,000)   $(1,443,000)
Adjustment to reconcile net loss to net cash used in operating activities;
      Impairment loss on investment in Corbett Water Technologies, Inc.           1,226,000           --
      Stock based compensation                                                      459,000           --
      Interest expense, related to amortization of discount on debt for fair
               value of stock warrants issued                                          --          853,000
      Depreciation and amortization                                                  27,000         24,000
Changes in:
      Accounts receivable                                                           (31,000)        (7,000)
      Accrued interest receivable                                                    27,000           --
      Prepaid expenses and other current assets                                       1,000        (19,000)
      Inventories                                                                    (2,000)        (7,000)
      Accounts payable                                                              222,000         (1,000)
      Accrued expenses                                                              130,000        153,000
      Accrued interest payable                                                         --          103,000
                                                                                -----------    -----------

               Net cash used in operating activities                               (600,000)      (344,000)
                                                                                -----------    -----------

Cash flows from investing activities:
       Collections on notes receivable                                              317,000           --
       Purchase of property and equipment                                            (4,000)       (11,000)
                                                                                ===========    -----------


               Net cash provided by (used in) investing activities                  313,000        (11,000)
                                                                                -----------    -----------


Cash flows from financing activities:
       Offering costs deferred                                                         --           (3,000)
       Proceeds from notes payable-private loan offering                               --          200,000
       Loans and advances from officers,
               stockholders and others, net                                          (4,000)       167,000
                                                                                -----------    -----------


                        Net cash provided by (used in) financing activities          (4,000)       364,000
                                                                                -----------    -----------

Increase (decrease) in cash                                                     $  (291,000)   $     9,000
Cash, beginning of period                                                           298,000          2,000
                                                                                -----------    -----------

Cash, end of period                                                             $     7,000    $    11,000
                                                                                ===========    ===========

Supplemental disclosure of cash flow information:
       Cash paid for interest                                                   $              $      --

Supplemental schedule of non-cash investing and financing activities:
Issuance of common stock in connection with investment                          $ 1,500,000    $      --
Issuance of common stock and warrants for services to the company               $   525,000    $      --
Debt discount arising from issuance of warrants                                 $      --      $   834,000
Accrual of offering costs deferred                                              $      --      $   328,000
Common stock warrants exercised through retirement of notes payable             $      --      $ 1,295,000
</TABLE>


            See notes to condensed consolidated financial statements
                                        3
                                     <PAGE>

                  AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                     December 31, 2001 and 2000 (Unaudited)

NOTE A - BASIS OF PRESENTATION

     AquaCell Technologies, Inc. (the "Company") was incorporated in Delaware on
March 19, 1997. The Company's principal business objective is to operate in the
water purification business.

     The accompanying consolidated financial statements include the accounts of
the company and its wholly owned subsidiaries. All significant intercompany
accounts and transactions have been eliminated in consolidation.

     The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with generally accepted accounting principles for
interim financial information and with instructions to Form 10-QSB. Accordingly,
they do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements. In the opinion
of management, all adjustments (consisting of normal recurring accruals)
considered necessary for a fair presentation have been included. The results of
operations for the six months ended December 31, 2001 are not necessarily
indicative of the results to be expected for the full year. Certain items in
these condensed consolidated financial statements have been re-classified to
conform to the current period presentation. For further information, refer to
the Company's annual report filed on Form 10-KSB for the year ended June 30,
2001.

NOTE B - ACCOUNTS RECEIVABLE

     At December 31, 2001, the accounts receivable included a receivable from
Corbett Water Technologies, Inc. in the amount of $42,000, which was paid in
January, 2002.

NOTE C - NOTES RECEIVABLE

     At December 31, 2001, the notes receivable consist of $50,000 from a
non-affiliated party and $1,616,000 from non-director/employee stockholders and
entities owned by them at an annual interest rate of 8%. Notes totaling
$1,750,000 maturing September 16, 2001 were restructured into twelve-month
installment notes with the first installment due October 16, 2001. At the time
of the restructuring, the Company received all interest payments due through the
September restructuring date, and in October received the October and November,
2001 payments of principal and interest. The Company has recorded an adjustment,
during the year ended June 30,2001, to reflect a reduction in the estimated fair
value of these notes of $365,000. An unsecured note, in the amount of $175,000,
maturing on October 25, 2001 was extended to January 24, 2002 after payment of
interest due and a principal payment in the amount of $18,000. The remaining
note is unsecured and matures in March 2002. Interest receivable at December 31,
2001 amounted to $3,000 from a non-affiliated party and $25,000 from
non-director/employee stockholders and entities owned by them.

NOTE D - INVENTORIES

          Inventories consist of the following:
                             Raw materials..................... $       62,000
                             Work in progress..................         15,000
                             Completed product.................         13,000
                                                                ----------------
                                                                $       90,000
                                                                ================


                                        4
<PAGE>

                  AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES




              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                     December 31, 2001 and 2000 (Unaudited)

NOTE E - PROPERTY AND EQUIPMENT

          Property and equipment is summarized as follows:
                             Furniture and fixtures.............     $    35,000
                             Equipment - office.................          36,000
                             Machinery and equipment............          71,000
                             Rental units.......................          10,000
                             Leasehold improvements.............          10,000
                                                                 ---------------
                                                                         162,000
                             Less accumulated depreciation......          95,000
                                                                 ---------------
                                                                     $    67,000
                                                                 ===============

NOTE F - NOTES PAYABLE-PRIVATE LOAN OFFERINGS

     On December 11, 2000 the holders of private loan offering warrants agreed
to exercise all of their 1,295,000 warrants upon the effectiveness of the
initial public offering. The offering was declared effective, although not
traded, on December 13, 2000. The settlement of the exercise price was realized
through the retirement of all $1,295,000 of the notes payable-private loan
offering.

     Interest expense (excluding amortization of debt discount) during the six
months ended December 31, 2001 and 2000 amounted to $-0- and $57,000
respectively. During the six months ended December 31, 2000, amortization of the
debt discount amounted to $681,000. The remaining unamortized debt discount at
December 13, 2000, in the amount of $159,000, was treated as an extraordinary
loss from extinguishment of debt.

NOTE G - NOTE PAYABLE-UNION LABOR LIFE INSURANCE COMPANY

     On January 11, 1999, the Company closed a $500,000 note and warrant
purchase agreement with the Union Labor life Insurance Co. ("ULLICO"). Under the
terms of the agreement, the Company issued a six-month senior note, with
interest at the rate of 10% per annum and a warrant to purchase 500,000 shares
of the Company's common stock to be exercisable for a four-year period at $1.00
per share. The maturity date was subsequently extended to April 30, 2000. The
Company estimated the fair value of these warrants to be $86,000, using the
Black-Scholes valuation method. Such amount was amortized to interest expense
over the six-month term of the note. At January 1, 2000, interest accrued at
December 31, 1999 in the amount of $17,000 was added to principal on the note
and the rate was changed to 15% per annum from January 1, 2000. On May 4, 2000
the note was extended to July 30, 2000 and accrued interest at April 30, 2000 in
the amount of $26,000, was added to principal on the note. In connection with
the note extension, the Company issued 50,000 warrants to ULLICO at an exercise
price of $5.00 per share and expiring on January 11, 2003. The Company recorded
debt discount based upon the estimated value of the warrants totaling $39,000.
The Warrants were valued utilizing the Black-Scholes valuation method. On July
27, 2000, the note's maturity was extended to October 31, 2000 and was
subsequently extended to March 31, 2001. During the six months ended December
31, 2000 amortization of the debt discount amounted to $13,000. Interest expense
(excluding amortization of debt discount) in relation to this loan amounted to
$-0- and $42,000 during the six months ended December 31, 2001 and 2000
respectively.





                                        5
<PAGE>



                  AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                     December 31, 2001 and 2000 (Unaudited)

NOTE H - EQUITY TRANSACTIONS

     In connection with the purchase of certain assets (consideration for which
included 200,000 shares of the Company's common stock), an option was granted to
the holder of 135,000 shares of common stock to put the stock back to the
Company at a price of $1.00 per share plus interest at 7% per annum if the
Company had not registered its common stock by December 21, 2000. The Company's
common stock became registered on December 13, 2000 and the shares, including
interest, were returned to stockholders' equity upon completion of the IPO.

     In connection with a financial consulting agreement, on June 30, 2001 the
Company issued a warrant to purchase 200,000 shares of the Company's common
stock to be exercisable for a five-year period at $4.20 per share. The Company
estimated the fair value of these warrants to be $370,000. As a result of the
cancellation and non-refundable provisions the value of these warrants is being
amortized over the six-month period beginning June 1, 2001. Amortization
amounted to $309,000 during the six months ended December 31, 2001.

     On August 16, 2001, the Company entered into a consulting agreement for
nonexclusive services related to corporate strategies and other matters. The
agreement is for a three-year term. As compensation under the agreement, the
Company granted warrants to purchase 75,000 shares of common stock at an
exercise price of $4.40 per share, whose total fair value is estimated at
approximately $110,000. Amortization amounted to $14,000 for the six months
ended December 31, 2001.

     On September 26, 2001, the Company entered into a consulting agreement for
nonexclusive services related to corporate strategies and other matters. The
agreement is for a six month term. As compensation under this agreement, the
Company will pay a $2,500 monthly fee, as well as 10,000 shares of common stock,
valued at $34,000, and warrants (50,000 and 50,000 at exercise prices of $4.50
and $5.50, respectively), whose fair value is estimated at approximately
$79,000. Amortization of the stock and warrants amounted to $66,000 for the six
months ended December 31, 2001.

     On October 9, 2001 the Company entered into distribution and joint venture
agreements with two privately held companies. In connection with the
distribution agreement, which grants exclusive North American distribution and
marketing rights, excluding existing customers and existing distribution
agreements, the Company acquired 15% of a privately held company in exchange for
451,807 shares of common stock of the Company valued at $1,500,000, adjusted for
a one time impairment loss of $1,226,000. The Company applies the cost method to
accounting in connection with this 15% investment. The Company granted warrants
(100,000, 100,000, and 100,000 at exercises prices of $5.00, $6.00, and $7.00
per share respectively) in connection with the distribution agreement valued at
approximately $177,000. Amortization of the warrants amounted to $9,000 for the
six months ended December 31, 2001. In connection with the joint-venture
agreement, the agreement was modified and Aquacell's initial ownership of 45%
was reduced to 19% ownership of all net profits, with no responsibility for
funding any of the manufacturing or marketing costs, with the remaining 81%
owned by the other privately held company.

     On October 9, 2001 the Company entered into a consulting agreement for
nonexclusive services related to corporate strategies and other matters. The
agreement is for a six-month term. As compensation under this agreement, the
Company will pay a $2,500 monthly fee, as well as 10,000 shares of common stock
and 100,000 warrants (50,000 and 50,000 at exercise prices of $4.50 and $5.50,
respectively), whose value is estimated at approximately $125,000. Amortization
of the stock and warrants amounted to $62,000 for the six months ended December
31, 2001.

     All of the warrants issued in connection with the transactions described
above contain a callable provision.

                                        6
<PAGE>


                  AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                     December 31, 2001 and 2000 (Unaudited)

NOTE H - EQUITY TRANSACTIONS (Continued)

     On October 23, 2001 the Company signed an agreement to acquire a privately
held company, for consideration consisting of common stock with a value of
approximately $1,000,000. Closing of the agreement is conditioned upon the
seller successfully negotiating the settlement of at least 70% of the
outstanding balance due trade creditors to be paid from the approximately
$1,000,000 of common stock given as consideration. The Company expects to record
intangibles from this transaction of approximately $700,000.

NOTE I - COMMITMENTS AND CONTINGENCIES

     Upon the closing of the IPO, the Company entered into a one-year financial
consulting agreement for a total fee of $60,000, commencing February 16, 2001,
paid in advance.

     The Company entered into a two-year consulting agreement with a firm to
work on the development of a global marketing strategy to address opportunities
worldwide for the Company's products. The agreement commenced April 1, 2001 and
requires monthly payments of $12,500. A payment of $150,000 was made upon
signing.

     On June 1, 2001, the Company entered into a financial consulting agreement
with a registered broker-dealer. The agreement provides for a fee consisting of
$1,000 per month over a five-year period and the grant of warrants (see Note H).
The agreement also provides the option to prepay all or a portion of the fee on
a non-refundable basis and either party may terminate the agreement after six
months upon written notice. The Company has prepaid $20,000 of the fee for the
entire five-year period. As a result of the cancellation and non-refundable
provisions, the value of these warrants is being amortized over the six-month
period beginning June 1, 2001.

NOTE J - IMPAIRMENT LOSS ON INVESTMENT IN CORBETT WATER TECHNOLOGIES, INC.

     In connection with our 15% investment in Corbett Water Technologies, Inc.,
the Company was required to take a one-time impairment loss of $1,226,000 in
accordance with generally accepted accounting principles (GAAP), as contained in
the provisions of SFAS-121, "Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to be Disposed Of".

NOTE K - OTHER INCOME

     Other income represents fees earned for an extensive training seminar in
connection with the Company's products, presented to our marketing partner
Corbett Water Technologies, Inc.



                                        7
<PAGE>

     ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
     RESULTS OF OPERATIONS

Forward-Looking Statements

     When used in this Form 10-QSB and in future filings by the Company with the
Commission, the words or phrases "will likely result", "management expects", or
"the Company expects", "will continue", "is anticipated", "estimated" or similar
expressions are intended to identify "forward-looking statements" within the
meaning of the Private Securities Litigation Reform Act of 1995. Readers are
cautioned not to place undue reliance on any such forward-looking statements,
each of which speaks only as of the date made. Such statements are subject to
certain risks and uncertainties that could cause actual results to differ
materially from historical earnings and those presently anticipated or
projected. The Company has no obligations to publicly release the result of any
revisions which may be made to any forward-looking statements to reflect
anticipated or unanticipated events or circumstances occurring after the date of
such statements.

Overview

     The following discussions and analysis should be read in conjunction with
the Company's condensed consolidated financial statements and the notes
presented following the condensed consolidated financial statements. The
discussion of results, causes and trends should not be construed to imply any
conclusion that such results or trends will necessarily continue in the future.

     As a result of marketing programs implemented after the completion of our
initial public offering, revenues for the quarter ended December 31, 2001
reflected an increase of 48% over revenues for the quarter ended December 31,
2000.

     During the quarter ended December 31, 2001 we received a $100,000 fee for
an extensive training seminar in connection with the Company's products,
presented to our marketing partner Corbett Water Technologies, Inc.

     In connection with our distribution agreement with Corbett Water
Technologies, Inc. for domestic sales of the Purific Water Cooler we received an
initial order of $250,000 in late November and have already shipped $115,000
against this order through January, 2002. Under this agreement all of our
incremental sales and marketing expenses are eliminated and we will receive 15%
of the net income of Corbett Water Technologies, Inc.

     The international joint venture agreement, with S&B International Water
Technologies, Inc., was modified from our initial ownership of 45% to a 19%
ownership of all net profits, with no responsibility for funding any of the
manufacturing or marketing costs.

     In accordance with generally accepted accounting principles (GAAP), as
contained in SFAS-121, "Accounting for the Impairment of Long-Lived Assets and
for Long-Lived Assets to be Disposed Of", because Corbett Water Technologies
Inc. was a newly formed company and since no appraisal had been done, we had no
way of determining appraised value for our 15% investment in Corbett Water
Technologies, Inc. Accordingly we were required to recognize a one-time
impairment loss in the amount of $1,226,000. We believe that our strategic
partnership with Corbett Water for the marketing of our products along with S&B
Technical products, a significant company in the water industry with worldwide
operations, places AquaCell in a unique and strong position for future growth
and enhancement of shareholder value. We are of the opinion that future revenues
and our 15% share of the net income of Corbett Water Technologies, Inc. will
benefit the Company and validate the decision of management in making this
investment, despite the fact that we were forced to recognize the impairment at
this time.

     Our Roto-Rooter Plumbers debit card program was rolled out, initially, in
the Northeast region during the third week of December. Under this program, the
Roto-Rooter Plumbers have been issued an AquaCell Purific debit card and
commissions earned will be transferred onto the debit cards on a monthly basis.
We anticipate a growth of revenues over the next six months as all aspects of
the program become implemented.


                                        8
<PAGE>


     We declared a dividend to our common stockholders of the preferred stock of
our recently formed subsidiary, AquaCell Media, Inc., a company exclusively
dedicated to the selling of advertising space on the label of the permanently
attached five-gallon bottle on our patented self-filling Purific Water Cooler.
All common stockholders as of the October 25, 2001 record date received a 26%
dividend of preferred stock or approximately one share for every four shares of
common stock held in AquaCell Technologies, Inc. We have delayed implementation
of our advertising program until the next six months because of the weakness in
the advertising industry resulting from the 9/11 tragedy and the general
condition of the economy.

     On October 23, 2001 we signed an agreement to acquire Water Science
Technologies, Inc. for consideration consisting of common stock with a value of
approximately $1,000,000 with closing of the agreement conditioned upon the
seller successfully negotiating the settlement of at least 70% of the
outstanding balance due to the trade creditors to be paid from the approximately
$1,000,000 of common stock given as consideration. Negotiations are continuing
with creditors in order to reach the 70% level.

     In connection with the airing of our Infomercial we announced a media
schedule in December. At the request of Corbett Water Technologies, Inc., our
domestic distributor of our Purific Water Coolers, the rollout of the media
program was delayed in order that there would be no conflict with the overall
strategy of the Corbett marketing plan presently being developed. The media
schedule previously announced will be implemented upon Corbett Water's
completion of its marketing plan.

Results of Operations

     During the three months ended December 31, 2001 we began implementing our
marketing strategies with Corbett Water Technologies. For the three months ended
December 31, 2001 consolidated revenues were $86,000, representing an increase
of 48% over the comparable period of the prior year. For the six months ended
December 31, 2001 consolidated revenues were $156,000 representing an increase
of 47% over the comparable period of the prior year. Gross profit was 60% for
the six months ended December 31, 2001 as compared to 58% for the same period of
the prior year.

     Net loss for the six months ended December 31, 2001 was $2,659,000 or $.33
per share as compared to $1,447,000 or $.27 per share for the same period of the
prior year. As discussed in the Overview section of this Management Discussion
and Analysis, for the six months ended December 31, 2001 the Company was forced
to record a one-time impairment loss on investment in the amount of $1,226,000
or $.15 per share for its investment in Corbett Water Technologies, as mandated
by GAAP. Absent this one time charge, the loss for the six months ended December
31, 2001 would have been $1,433,000, or $.18 per share. Of this amount,
operating expenses consisting of salaries and wages and other selling, general
and administrative expenses, exclusive of depreciation and amortization of
$27,000 were $957,000 or $.12 per share for the six months ended December 31,
2001 as compared to $446,000 or $.08 per share for the comparable six months of
the prior year. Of the current period operating expenses, $252,000 or $.03 per
share represented the cost of increased staff, primarily in manufacturing, sales
and marketing, $43,000 or $.01 per share represented expenses directly related
to functions of being a public company which we did not incur in the previous
year and $9,000 represented the amortization of warrants issued in connection
with the distribution agreement with Corbett Water Technologies, Inc.

     Also included in the loss was $267,000 or $.03 per share representing
legal, accounting and other professional expenses for the six months ended
December 31, 2001 compared to $79,000 or $.01 per share for the six months ended
December 31, 2000. The loss also included $450,000 or $.06 per share of stock
based compensation representing the amortization of common shares and warrants
issued in connection with consulting agreements, primarily for investment
banking purposes. Of the $450,000, $409,000 represents amortization in
connection with warrants. If exercised, these warrants could provide additional
capital of up to $3,970,000 to the Company. The increase in legal, accounting
and other professional expenses also includes $208,000 or $.03 per share
attributed to the issuance of marketing and consulting agreements primarily for
the operating subsidiary put in place after the completion of the initial public
offering, from which we expect to generate growth and enhanced shareholder
value.


                                        9
<PAGE>


     There was no amortization of debt discount for the six-month period ended
December 31, 2001 because the warrants issued in connection with the notes
payable were exercised and converted to equity through the retirement of the
notes in December, 2000, as compared to $853,000 for the six months ended
December 31, 2000 including $159,000 written off as a loss on extinguishment of
debt. The Company incurred no interest expense during the six-month period ended
December 31, 2001 as compared to $103,000 for the six months ended December 31,
2000, and recognized interest income of $75,000 on notes receivable for the six
months ended December 31, 2001.

Liquidity and Capital Resources

     During the six months ended December 31, 2001 we financed our operations
from the proceeds of the initial public offering and the receipt of principal
and interest totaling $419,000 received from collection on notes receivable. A
net repayment of officer loans amounted to $4,000 during the period.

     Cash used by operations during the six months ended December 31, 2001
amounted to $600,000. Net loss of $2,659,000 was reduced by a non-cash one-time
impairment loss on investment for our investment in Corbett Water Technologies,
Inc. as discussed in the Overview section of this Management Discussion and
Analysis, in the amount of $1,226,0000, non-cash stock based compensation in the
amount of $459,000 and depreciation and amortization of $27,000. Cash used by
operations was further increased by an increase in accounts receivable in the
amount of $31,000 and decreased by accounts payable and accrued expenses in the
amount of $352,000. Net loss was further decreased by net changes in accrued
interest receivable, prepaid expenses and inventories amounting to $26,000.

     We have granted warrants, subsequent to our initial public offering in
connection with consulting and marketing agreements that may generate additional
capital of up to approximately $5,700,000 if exercised.

     Cash provided from investing activities during the six months ended
December 31, 2001 represented principal collections on notes receivable of
$317,000 reduced by expenditures for property and equipment in the amount of
$4,000.

     In connection with the $1,750,000 notes receivable restructured into
twelve-month installment notes, the Company has received all principal and
interest payments due through December 31, 2001.

     Management believes that the collections on notes receivable and cash flows
expected to be generated from future operations will be sufficient to meet
presently anticipated needs for working capital and capital expenditures through
at least the next 12 months; however, there can be no assurance in that regard.
The Company presently has no material commitments for future capital
expenditures.




                                       10
<PAGE>



                           Part II. Other Information

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     During the period covered by this Report on Form 10-QSB the following
matter was submitted to a vote of security holders through the solicitation of
proxies:

     (a)  The Company held an annual meeting of stockholders on December 5,
          2001.

     (b)  The only matter voted upon at the meeting was the election of one
          Company director, to wit, Gary S. Wolff. The Company's four other
          directors, namely James C. Witham, Karen B. Laustsen, Glenn A.
          Bergenfield, and William DiTuro continued in office after the meeting.

     (c)  The election of Mr. Wolff was the only matter voted upon at the
          meeting. He received 6,185,583 votes in favor of his election and
          3,000 votes abstained. There were no broker non-votes recorded.


Item 6. Exhibits and Reports on Form 8-K

                                            None






                                    Signature

     In accordance with the requirements of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.


                                                     AquaCell Technologies, Inc.
                                                     --------------------------
                                                     Registrant



Date: February    14   , 2002                          /s/ Gary S. Wolff
               --------                               --------------------------
                                                      Gary S. Wolff
                                                      Chief Financial Officer






                                       11
<PAGE>